[MPAY] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -36.12%
YoY- 217.1%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 11,536 8,822 7,604 8,172 8,388 7,268 6,418 47.88%
PBT 3,296 1,604 1,336 1,954 2,728 485 597 212.69%
Tax -256 -663 -646 -730 -812 -363 -201 17.51%
NP 3,040 941 689 1,224 1,916 122 396 289.63%
-
NP to SH 3,040 941 689 1,224 1,916 122 396 289.63%
-
Tax Rate 7.77% 41.33% 48.35% 37.36% 29.77% 74.85% 33.67% -
Total Cost 8,496 7,881 6,914 6,948 6,472 7,146 6,022 25.81%
-
Net Worth 49,399 43,430 44,314 43,199 44,215 29,279 25,457 55.63%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 49,399 43,430 44,314 43,199 44,215 29,279 25,457 55.63%
NOSH 379,999 361,923 369,285 359,999 368,461 243,999 212,142 47.54%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 26.35% 10.67% 9.07% 14.98% 22.84% 1.68% 6.17% -
ROE 6.15% 2.17% 1.56% 2.83% 4.33% 0.42% 1.56% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.04 2.44 2.06 2.27 2.28 2.98 3.03 0.22%
EPS 0.80 0.26 0.19 0.34 0.52 0.05 0.19 160.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.12 0.12 0.12 0.12 5.48%
Adjusted Per Share Value based on latest NOSH - 332,500
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.21 0.93 0.80 0.86 0.88 0.76 0.67 48.35%
EPS 0.32 0.10 0.07 0.13 0.20 0.01 0.04 300.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0519 0.0456 0.0465 0.0454 0.0464 0.0307 0.0267 55.81%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.27 0.13 0.09 0.08 0.08 0.09 0.10 -
P/RPS 8.89 5.33 4.37 3.52 3.51 3.02 3.31 93.33%
P/EPS 33.75 50.00 48.21 23.53 15.38 180.00 53.57 -26.52%
EY 2.96 2.00 2.07 4.25 6.50 0.56 1.87 35.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.08 0.75 0.67 0.67 0.75 0.83 84.60%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 28/02/14 27/11/13 23/08/13 23/05/13 27/02/13 23/11/12 -
Price 0.305 0.27 0.115 0.09 0.09 0.075 0.09 -
P/RPS 10.05 11.08 5.58 3.96 3.95 2.52 2.97 125.56%
P/EPS 38.13 103.85 61.61 26.47 17.31 150.00 48.21 -14.48%
EY 2.62 0.96 1.62 3.78 5.78 0.67 2.07 17.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.25 0.96 0.75 0.75 0.63 0.75 114.27%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment